<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£14,856</td><td>£15,079</td><td>£15,456</td><td>£15,842</td><td>£16,317</td><td>£77,550</td></tr><tr><td>Total Expenses</td><td>£21,279</td><td>£21,346</td><td>£21,426</td><td>£21,507</td><td>£21,596</td><td>£107,154</td></tr><tr><td>Profit Before Tax</td><td>£-6,423</td><td>£-6,267</td><td>£-5,970</td><td>£-5,665</td><td>£-5,278</td><td>£-29,603</td></tr><tr><td>Profit After Tax      </td><td>£-6,423</td><td>£-6,267</td><td>£-5,970</td><td>£-5,665</td><td>£-5,278</td><td>£-29,603</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,000</td><td>£16,065</td><td>£21,378</td><td>£46,453</td></tr><tr><td>Net Return</td><td>£-6,419</td><td>£-6,263</td><td>£3,030</td><td>£10,401</td><td>£16,100</td><td>£16,849</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-20%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>12%</td></tr></tbody></table></div></div></template></turbo-stream>